Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.11% first-year return on $53,655 initial cash invested.
0.11%
Cash On Cash
6.49%
Cap Rate
1.08
DSCR
$2,060
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,655
Downpayment
20%
$51,100
Closing costs
1%
$2,555
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$2,055
Mortgage P&I
62%
$1,274
Property Taxes
8%
$156
Home Insurance
4%
$89
PManagement
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3324 W Maldonado Rd, Phoenix, AZ 85041 | $1,900 | 4 | 2 | 1480 | 1 mi |
6831 S 33rd Dr, Phoenix, AZ 85041 | $1,795 | 4 | 2 | 1480 | 1 mi |
4013 W Nancy Ln, Phoenix, AZ 85041 | $2,550 | 4 | 2 | 1440 | 0.7 mi |
3425 W Hidalgo Ave, Phoenix, AZ 85041 | $1,850 | 4 | 2 | 1600 | 0.4 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality